[OGAWA] YoY TTM Result on 30-Sep-2008 [#1]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	165,636	158,980	136,316	130,376	111,748	10.33%
YoY %	4.19%	16.63%	4.56%	16.67%	-	-
Horiz. %	148.22%	142.27%	121.99%	116.67%	100.00%	-
PBT	6,921	7,898	-6,160	-13,263	14,398	-16.72%
YoY %	-12.37%	228.21%	53.56%	-192.12%	-	-
Horiz. %	48.07%	54.85%	-42.78%	-92.12%	100.00%	-
Tax	-1,044	174	-1,725	715	-4,832	-31.80%
YoY %	-700.00%	110.09%	-341.26%	114.80%	-	-
Horiz. %	21.61%	-3.60%	35.70%	-14.80%	100.00%	-
NP	5,877	8,072	-7,885	-12,548	9,566	-11.45%
YoY %	-27.19%	202.37%	37.16%	-231.17%	-	-
Horiz. %	61.44%	84.38%	-82.43%	-131.17%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	5,877	8,072	-7,885	-12,641	9,336	-10.91%
YoY %	-27.19%	202.37%	37.62%	-235.40%	-	-
Horiz. %	62.95%	86.46%	-84.46%	-135.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	15.08%	-2.20%	-	-	33.56%	-
YoY %	785.45%	0.00%	-	-	-	-
Horiz. %	44.93%	-6.56%	-	-	100.00%	-
Total Cost	159,759	150,908	144,201	142,924	102,182	11.81%
YoY %	5.87%	4.65%	0.89%	39.87%	-	-
Horiz. %	156.35%	147.69%	141.12%	139.87%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	67,891	65,045	56,399	64,770	79,200	-3.77%
YoY %	4.38%	15.33%	-12.92%	-18.22%	-	-
Horiz. %	85.72%	82.13%	71.21%	81.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	3,596	3,602	-	-	2,922	5.32%
YoY %	-0.17%	0.00%	-	-	-	-
Horiz. %	123.07%	123.27%	-	-	100.00%	-
Div Payout %	61.19%	44.63%	-	-	31.30%	-
YoY %	37.11%	0.00%	-	-	-	-
Horiz. %	195.50%	142.59%	-	-	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	67,891	65,045	56,399	64,770	79,200	-3.77%
YoY %	4.38%	15.33%	-12.92%	-18.22%	-	-
Horiz. %	85.72%	82.13%	71.21%	81.78%	100.00%	-
NOSH	119,107	122,727	119,999	119,946	120,000	-0.18%
YoY %	-2.95%	2.27%	0.04%	-0.04%	-	-
Horiz. %	99.26%	102.27%	100.00%	99.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	3.55%	5.08%	-5.78%	-9.62%	8.56%	-
YoY %	-30.12%	187.89%	39.92%	-212.38%	-	-
Horiz. %	41.47%	59.35%	-67.52%	-112.38%	100.00%	-
ROE	8.66%	12.41%	-13.98%	-19.52%	11.79%	-
YoY %	-30.22%	188.77%	28.38%	-265.56%	-	-
Horiz. %	73.45%	105.26%	-118.58%	-165.56%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	139.06	129.54	113.60	108.70	93.12	10.53%
YoY %	7.35%	14.03%	4.51%	16.73%	-	-
Horiz. %	149.33%	139.11%	121.99%	116.73%	100.00%	-
EPS	4.93	6.58	-6.57	-10.54	7.78	-10.77%
YoY %	-25.08%	200.15%	37.67%	-235.48%	-	-
Horiz. %	63.37%	84.58%	-84.45%	-135.48%	100.00%	-
DPS	3.00	2.94	0.00	0.00	2.44	5.29%
YoY %	2.04%	0.00%	0.00%	0.00%	-	-
Horiz. %	122.95%	120.49%	0.00%	0.00%	100.00%	-
NAPS	0.57	0.53	0.47	0.54	0.66	-3.59%
YoY %	7.55%	12.77%	-12.96%	-18.18%	-	-
Horiz. %	86.36%	80.30%	71.21%	81.82%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,946
RPS	129.61	124.40	106.67	102.02	87.44	10.33%
YoY %	4.19%	16.62%	4.56%	16.67%	-	-
Horiz. %	148.23%	142.27%	121.99%	116.67%	100.00%	-
EPS	4.60	6.32	-6.17	-9.89	7.31	-10.92%
YoY %	-27.22%	202.43%	37.61%	-235.29%	-	-
Horiz. %	62.93%	86.46%	-84.40%	-135.29%	100.00%	-
DPS	2.81	2.82	0.00	0.00	2.29	5.24%
YoY %	-0.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	122.71%	123.14%	0.00%	0.00%	100.00%	-
NAPS	0.5312	0.509	0.4413	0.5068	0.6197	-3.77%
YoY %	4.36%	15.34%	-12.92%	-18.22%	-	-
Horiz. %	85.72%	82.14%	71.21%	81.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.31	0.42	0.38	0.22	1.05	-
P/RPS	0.22	0.32	0.33	0.20	1.13	-33.55%
YoY %	-31.25%	-3.03%	65.00%	-82.30%	-	-
Horiz. %	19.47%	28.32%	29.20%	17.70%	100.00%	-
P/EPS	6.28	6.39	-5.78	-2.09	13.50	-17.40%
YoY %	-1.72%	210.55%	-176.56%	-115.48%	-	-
Horiz. %	46.52%	47.33%	-42.81%	-15.48%	100.00%	-
EY	15.92	15.66	-17.29	-47.90	7.41	21.05%
YoY %	1.66%	190.57%	63.90%	-746.42%	-	-
Horiz. %	214.84%	211.34%	-233.33%	-646.42%	100.00%	-
DY	9.68	6.99	0.00	0.00	2.32	42.88%
YoY %	38.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	417.24%	301.29%	0.00%	0.00%	100.00%	-
P/NAPS	0.54	0.79	0.81	0.41	1.59	-23.64%
YoY %	-31.65%	-2.47%	97.56%	-74.21%	-	-
Horiz. %	33.96%	49.69%	50.94%	25.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	25/11/10	24/11/09	25/11/08	-	-
Price	0.38	0.44	0.32	0.20	0.00	-
P/RPS	0.27	0.34	0.28	0.18	0.00	-
YoY %	-20.59%	21.43%	55.56%	0.00%	-	-
Horiz. %	150.00%	188.89%	155.56%	100.00%	-	-
P/EPS	7.70	6.69	-4.87	-1.90	0.00	-
YoY %	15.10%	237.37%	-156.32%	0.00%	-	-
Horiz. %	-405.26%	-352.11%	256.32%	100.00%	-	-
EY	12.98	14.95	-20.53	-52.69	0.00	-
YoY %	-13.18%	172.82%	61.04%	0.00%	-	-
Horiz. %	-24.63%	-28.37%	38.96%	100.00%	-	-
DY	7.89	6.67	0.00	0.00	0.00	-
YoY %	18.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	118.29%	100.00%	-	-	-	-
P/NAPS	0.67	0.83	0.68	0.37	0.00	-
YoY %	-19.28%	22.06%	83.78%	0.00%	-	-
Horiz. %	181.08%	224.32%	183.78%	100.00%	-	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos